[BCB] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[BCB] BCB BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -39.2%
YoY- 15.23%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 287,898 306,652 253,915 305,773 421,654 420,480 432,024 -23.61%
PBT 29,648 42,236 35,124 46,852 76,984 97,144 74,198 -45.59%
Tax -7,116 -10,136 -13,382 -9,102 -13,654 -17,560 -17,223 -44.37%
NP 22,532 32,100 21,742 37,749 63,330 79,584 56,975 -45.97%
-
NP to SH 19,484 23,660 16,180 26,549 43,666 54,196 39,013 -36.91%
-
Tax Rate 24.00% 24.00% 38.10% 19.43% 17.74% 18.08% 23.21% -
Total Cost 265,366 274,552 232,173 268,024 358,324 340,896 375,049 -20.51%
-
Net Worth 475,549 471,552 519,507 467,556 471,552 459,564 447,586 4.10%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 475,549 471,552 519,507 467,556 471,552 459,564 447,586 4.10%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 7.83% 10.47% 8.56% 12.35% 15.02% 18.93% 13.19% -
ROE 4.10% 5.02% 3.11% 5.68% 9.26% 11.79% 8.72% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 72.04 76.74 63.54 76.52 105.51 105.22 108.11 -23.61%
EPS 4.88 5.92 4.05 6.64 10.92 13.56 9.76 -36.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.30 1.17 1.18 1.15 1.12 4.10%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 71.59 76.26 63.14 76.04 104.85 104.56 107.43 -23.61%
EPS 4.85 5.88 4.02 6.60 10.86 13.48 9.70 -36.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1826 1.1726 1.2919 1.1627 1.1726 1.1428 1.113 4.10%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.36 0.295 0.33 0.225 0.35 0.275 0.235 -
P/RPS 0.50 0.38 0.52 0.29 0.33 0.26 0.22 72.43%
P/EPS 7.38 4.98 8.15 3.39 3.20 2.03 2.41 110.16%
EY 13.54 20.07 12.27 29.53 31.22 49.32 41.54 -52.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.25 0.19 0.30 0.24 0.21 26.70%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 19/11/20 26/08/20 25/06/20 26/02/20 27/11/19 28/08/19 -
Price 0.32 0.315 0.28 0.33 0.325 0.27 0.24 -
P/RPS 0.44 0.41 0.44 0.43 0.31 0.26 0.22 58.40%
P/EPS 6.56 5.32 6.92 4.97 2.97 1.99 2.46 91.72%
EY 15.24 18.80 14.46 20.13 33.62 50.23 40.68 -47.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.22 0.28 0.28 0.23 0.21 18.14%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment